← New analysisCompare properties →
ACTIVEcondovia mls

351 Wildwood Drive S, Unit 5

Branson, MO, 65616

3 bd3 ba1,643 sqftBuilt 1996

List price

$315,000

Outside
Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$421

Cap rate

8.0%

Cash-on-cash

8.0%

DSCR

1.25

Est. annual revenue$49,184
Stays / year67
Property tax($1,121)
Insurance($1,575)
Utilities($3,000)
HOA($0)
Management($9,837)
Maintenance reserve($2,459)
Cleaning($6,023)
Net operating income$25,170
Down payment$63,000
Loan amount$252,000
Monthly payment (P&I)$1,676.56
Annual debt service($20,119)
Annual cash flow$5,051
Break-even occupancy46.0%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description
GREAT DEAL! This Penthouse Condo offers breathtaking views of Thousand Hills Golf Course from your all-season sunroom. Come see this BEAUTIFUL condo that includes an updated and open layout with 3 large bedrooms and 3 full baths. Comes fully furnished and features a large fully equipped kitchen, kitchen bar area, separate dining room, living room, and 3 large bedrooms with 3 full baths Newer stainless appliances, new hot water heater, and new carpet in the living room. This meticulously maintained condo also comes with a coveted private garage with extra storage above, a rare feature in Branson. Should not last long! Located in the Heart of Branson in the highly desirable Fairways of Thousand Hills and is Vacation Rental Approved! Condo is ready for full time living, nightly, or long-term rental. Was owner occupied and just recently converted to as a nightly rental with high income potential! Within walking distance of Branson's famous 76 strip and driving distance to all the shopping, dining, attractions, and Branson Landing area. Hurry, come and see this great buy and opportunity in this premier golf community in the Thousand Hills Condo Association!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.